| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | | | 6 618.00 | |
AT Other tangible assets | | | 7 918.00 | |
BJ TOTAL (I) | | | 14 537.00 | |
BT Goods | | | 10 268.00 | |
BV Advances and down payments on orders | | | 405.00 | |
BX Customers and related accounts | | | 298.00 | |
BZ Other receivables | | | 1 745.00 | |
CF Cash and cash equivalents | | | 7 510.00 | |
CJ TOTAL (II) | | | 20 226.00 | |
CO Grand total (0 to V) | | | 34 762.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 781.00 | | | 8 781.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 589.00 | | | -2 589.00 |
DL TOTAL (I) | 6 192.00 | | | 6 192.00 |
DU Loans and Debts from Credit Institutions (3) | 22 786.00 | | | 22 786.00 |
DX Trade payables and related accounts | 4 888.00 | | | 4 888.00 |
DY Tax and social security liabilities | 889.00 | | | 889.00 |
EA Other liabilities | 8.00 | | | 8.00 |
EC TOTAL (IV) | 28 570.00 | | | 28 570.00 |
EE Grand total (I to V) | 34 762.00 | | | 34 762.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 38 804.00 | |
FD Production sold - goods | | | 1 014.00 | |
FJ Net sales | | | 39 818.00 | |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 39 821.00 | |
FS Purchases of goods (including customs duties) | | | 36 836.00 | |
FT Inventory change (goods) | | | -10 268.00 | |
FU Purchases of raw materials and other supplies | | | 227.00 | |
FW Other purchases and external expenses | | | 13 908.00 | |
FX Taxes, duties, and similar payments | | | 119.00 | |
FZ Social Security Contributions | | | 7.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 322.00 | |
GE Other Expenses | | | 169.00 | |
GF Total Operating Expenses (II) | | | 42 321.00 | |
GG - OPERATING RESULT (I - II) | | | -2 500.00 | |
GR Interest and similar expenses | | | 89.00 | |
GU Total financial expenses (VI) | | | 89.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -89.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 589.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 39 821.00 | | | 39 821.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 42 410.00 | | | 42 410.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 589.00 | | | -2 589.00 |